[EONCAP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 137.89%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,989,320 2,443,472 2,417,652 2,515,940 2,562,924 2,190,260 1,976,824 7.13%
PBT 661,052 527,540 428,096 416,668 202,664 435,564 333,272 12.08%
Tax -172,148 -136,276 -109,848 -111,388 -57,508 -132,964 -104,392 8.68%
NP 488,904 391,264 318,248 305,280 145,156 302,600 228,880 13.47%
-
NP to SH 488,904 391,264 318,248 305,280 145,156 302,600 228,880 13.47%
-
Tax Rate 26.04% 25.83% 25.66% 26.73% 28.38% 30.53% 31.32% -
Total Cost 2,500,416 2,052,208 2,099,404 2,210,660 2,417,768 1,887,660 1,747,944 6.14%
-
Net Worth 4,076,719 3,617,389 3,296,902 3,210,747 3,052,994 2,903,822 2,566,230 8.01%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 4,076,719 3,617,389 3,296,902 3,210,747 3,052,994 2,903,822 2,566,230 8.01%
NOSH 693,284 693,238 693,048 693,466 693,862 693,400 693,575 -0.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 16.36% 16.01% 13.16% 12.13% 5.66% 13.82% 11.58% -
ROE 11.99% 10.82% 9.65% 9.51% 4.75% 10.42% 8.92% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 431.18 352.47 348.84 362.81 369.37 315.87 285.02 7.13%
EPS 70.52 56.44 45.92 44.04 20.92 43.64 33.00 13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.2181 4.7571 4.63 4.40 4.1878 3.70 8.02%
Adjusted Per Share Value based on latest NOSH - 693,048
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 431.18 352.45 348.72 362.90 369.68 315.93 285.14 7.13%
EPS 70.52 56.44 45.90 44.03 20.94 43.65 33.01 13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.2178 4.7555 4.6312 4.4037 4.1885 3.7016 8.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 7.00 7.03 2.68 4.58 6.70 5.80 5.65 -
P/RPS 1.62 1.99 0.77 1.26 1.81 1.84 1.98 -3.28%
P/EPS 9.93 12.46 5.84 10.40 32.03 13.29 17.12 -8.67%
EY 10.07 8.03 17.13 9.61 3.12 7.52 5.84 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 0.56 0.99 1.52 1.38 1.53 -4.10%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 10/05/11 21/05/10 12/05/09 16/05/08 25/05/07 02/06/06 17/06/05 -
Price 7.52 6.92 3.90 5.15 6.80 6.10 5.20 -
P/RPS 1.74 1.96 1.12 1.42 1.84 1.93 1.82 -0.74%
P/EPS 10.66 12.26 8.49 11.70 32.50 13.98 15.76 -6.30%
EY 9.38 8.16 11.77 8.55 3.08 7.15 6.35 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 0.82 1.11 1.55 1.46 1.41 -1.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment